Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,536£35,054£35,580£36,469£37,381£179,020
Total Expenses£24,530£24,594£24,657£24,756£24,858£123,394
Profit Before Tax£10,006£10,460£10,923£11,713£12,523£55,626
Profit After Tax £8,105£8,473£8,848£9,488£10,144£45,057
Change In Property Value£6£12,790£22,830£30,381£21,165£87,173
Net Return£8,112£21,263£31,678£39,868£31,309£132,230
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%62%